As of 2024-12-14, the Intrinsic Value of Wilmington PLC (WIL.L) is
330.48 GBP. This WIL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 398.00 GBP, the upside of Wilmington PLC is
-17.00%.
The range of the Intrinsic Value is 282.39 - 414.61 GBP
330.48 GBP
Intrinsic Value
WIL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
282.39 - 414.61 |
330.48 |
-17.0% |
| DCF (Growth 10y) |
296.36 - 414.84 |
339.93 |
-14.6% |
| DCF (EBITDA 5y) |
356.44 - 410.44 |
384.12 |
-3.5% |
| DCF (EBITDA 10y) |
346.50 - 408.12 |
376.71 |
-5.3% |
| Fair Value |
1,150.53 - 1,150.53 |
1,150.53 |
189.08% |
| P/E |
390.90 - 1,659.53 |
1,009.00 |
153.5% |
| EV/EBITDA |
423.66 - 532.55 |
463.76 |
16.5% |
| EPV |
567.57 - 679.63 |
623.60 |
56.7% |
| DDM - Stable |
360.94 - 814.19 |
587.56 |
47.6% |
| DDM - Multi |
184.11 - 316.03 |
232.07 |
-41.7% |
WIL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
356.39 |
| Beta |
0.54 |
| Outstanding shares (mil) |
0.90 |
| Enterprise Value (mil) |
291.70 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.01% |
| Cost of Debt |
5.00% |
| WACC |
8.97% |